Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.55% first-year return on $61,176 initial cash invested.
10.55%
Cash On Cash
10.33%
Cap Rate
1.62
DSCR
$3,544
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,176
Downpayment
20%
$41,120
Closing costs
1%
$2,056
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$3,006
Mortgage P&I
31%
$1,090
Property Taxes
4%
$140
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886